[HOHUP] YoY Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
26-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -120.32%
YoY- -100.51%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 228,821 201,682 201,037 281,762 266,320 211,973 148,833 7.42%
PBT -27,274 -33,088 -118 76,409 51,201 38,116 47,152 -
Tax 1,613 -4,113 -3,529 -18,662 -15,966 -10,337 -8,013 -
NP -25,661 -37,201 -3,648 57,746 35,234 27,778 39,138 -
-
NP to SH -26,302 -38,520 -280 55,052 35,244 27,876 40,890 -
-
Tax Rate - - - 24.42% 31.18% 27.12% 16.99% -
Total Cost 254,482 238,883 204,685 224,016 231,085 184,194 109,694 15.04%
-
Net Worth 390,939 405,785 465,169 470,117 389,885 356,126 326,137 3.06%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 390,939 405,785 465,169 470,117 389,885 356,126 326,137 3.06%
NOSH 494,860 494,860 494,860 412,383 374,894 374,870 374,870 4.73%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin -11.21% -18.45% -1.81% 20.49% 13.23% 13.10% 26.30% -
ROE -6.73% -9.49% -0.06% 11.71% 9.04% 7.83% 12.54% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 46.24 40.76 40.63 68.33 71.04 56.55 39.70 2.57%
EPS -5.32 -7.79 -0.05 13.35 9.40 7.44 10.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.82 0.94 1.14 1.04 0.95 0.87 -1.59%
Adjusted Per Share Value based on latest NOSH - 494,860
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 44.15 38.92 38.79 54.37 51.39 40.90 28.72 7.42%
EPS -5.08 -7.43 -0.05 10.62 6.80 5.38 7.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7543 0.783 0.8976 0.9071 0.7523 0.6872 0.6293 3.06%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.29 0.26 0.385 0.395 0.48 0.43 0.67 -
P/RPS 0.63 0.64 0.95 0.58 0.68 0.76 1.69 -15.15%
P/EPS -5.46 -3.34 -680.43 2.96 5.11 5.78 6.14 -
EY -18.33 -29.94 -0.15 33.80 19.59 17.29 16.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.32 0.41 0.35 0.46 0.45 0.77 -11.49%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 30/11/23 29/11/22 26/11/21 20/11/20 28/11/19 29/11/18 24/11/17 -
Price 0.245 0.315 0.315 0.425 0.53 0.33 0.635 -
P/RPS 0.53 0.77 0.78 0.62 0.75 0.58 1.60 -16.81%
P/EPS -4.61 -4.05 -556.72 3.18 5.64 4.44 5.82 -
EY -21.69 -24.71 -0.18 31.41 17.74 22.53 17.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.38 0.34 0.37 0.51 0.35 0.73 -13.29%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment